PowerNet Technologies Corp
KOSDAQ:037030
Cash Flow Statement
Cash Flow Statement
PowerNet Technologies Corp
| Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
6 619
|
9 119
|
6 796
|
7 500
|
5 753
|
3 771
|
4 532
|
4 314
|
3 987
|
5 324
|
5 418
|
5 280
|
4 760
|
3 600
|
210
|
(699)
|
(483)
|
(371)
|
2 378
|
3 030
|
1 282
|
2 452
|
1 659
|
(1 356)
|
3 283
|
2 086
|
(197)
|
8 557
|
10 852
|
21 415
|
9 028
|
5 872
|
8 105
|
6 843
|
|
| Depreciation & Amortization |
1 300
|
1 644
|
1 341
|
1 312
|
1 250
|
1 295
|
1 271
|
1 310
|
1 495
|
1 771
|
2 202
|
2 485
|
2 782
|
2 778
|
2 715
|
2 793
|
2 775
|
2 973
|
3 337
|
3 530
|
3 792
|
3 936
|
4 201
|
4 228
|
4 225
|
4 192
|
3 902
|
3 806
|
3 695
|
4 441
|
5 973
|
7 200
|
8 133
|
7 683
|
|
| Other Non-Cash Items |
1 371
|
1 625
|
(943)
|
(892)
|
(1 093)
|
(832)
|
(830)
|
(943)
|
121
|
619
|
(396)
|
130
|
733
|
1 911
|
5 354
|
6 271
|
7 713
|
5 501
|
4 727
|
3 406
|
2 705
|
3 697
|
5 663
|
9 154
|
6 875
|
9 530
|
9 168
|
1 939
|
(611)
|
(9 847)
|
7 600
|
12 944
|
18 781
|
22 772
|
|
| Cash Taxes Paid |
2
|
6
|
10
|
13
|
19
|
29
|
48
|
67
|
31
|
28
|
11
|
(61)
|
(35)
|
122
|
(557)
|
(504)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
467
|
883
|
883
|
0
|
1 340
|
1 775
|
1 864
|
3 866
|
5 288
|
4 973
|
|
| Cash Interest Paid |
188
|
214
|
134
|
115
|
102
|
187
|
107
|
111
|
114
|
32
|
144
|
177
|
209
|
246
|
247
|
245
|
241
|
288
|
336
|
377
|
434
|
458
|
403
|
368
|
308
|
218
|
230
|
224
|
381
|
712
|
3 426
|
4 681
|
5 905
|
7 083
|
|
| Change in Working Capital |
(466)
|
(2 275)
|
(4 667)
|
(8 517)
|
(4 115)
|
(3 303)
|
(2 281)
|
(2 059)
|
(612)
|
(3 770)
|
(3 191)
|
(2 166)
|
(8 872)
|
(5 396)
|
(4 255)
|
(6 679)
|
(9 376)
|
(10 979)
|
(6 942)
|
(13 198)
|
(10 220)
|
(6 410)
|
(13 576)
|
4 128
|
4 609
|
873
|
12 791
|
2 969
|
3 286
|
7 867
|
1 949
|
4 661
|
(6 559)
|
(24 832)
|
|
| Cash from Operating Activities |
8 824
N/A
|
10 113
+15%
|
2 527
-75%
|
(597)
N/A
|
1 795
N/A
|
932
-48%
|
2 692
+189%
|
2 623
-3%
|
4 991
+90%
|
3 945
-21%
|
4 033
+2%
|
5 730
+42%
|
(597)
N/A
|
2 893
N/A
|
4 024
+39%
|
1 687
-58%
|
629
-63%
|
(2 876)
N/A
|
3 501
N/A
|
(3 233)
N/A
|
(2 442)
+24%
|
3 675
N/A
|
(2 054)
N/A
|
16 153
N/A
|
18 992
+18%
|
16 680
-12%
|
25 664
+54%
|
17 270
-33%
|
17 222
0%
|
23 875
+39%
|
24 549
+3%
|
30 678
+25%
|
28 461
-7%
|
12 467
-56%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 812)
|
(2 423)
|
(1 814)
|
(1 726)
|
(1 931)
|
(1 615)
|
(1 821)
|
(1 767)
|
(19 856)
|
(2 527)
|
(2 622)
|
(3 293)
|
14 924
|
(2 576)
|
(2 707)
|
(3 261)
|
(3 305)
|
(9 418)
|
(10 115)
|
(8 434)
|
(8 819)
|
(2 573)
|
(2 304)
|
(1 988)
|
(2 714)
|
(2 723)
|
(3 577)
|
(4 382)
|
(3 379)
|
(4 073)
|
(3 178)
|
(2 673)
|
(3 245)
|
(3 147)
|
|
| Other Items |
(929)
|
194
|
55
|
0
|
1 121
|
(10 033)
|
(2 989)
|
(5 989)
|
(20 029)
|
(28 599)
|
(41 262)
|
(38 437)
|
(24 403)
|
(5 794)
|
2 617
|
(4 605)
|
(18 425)
|
(18 860)
|
(12 850)
|
(14 810)
|
(1 975)
|
(1 441)
|
(7)
|
(616)
|
(2 045)
|
(7 157)
|
(14 119)
|
(16 530)
|
(14 107)
|
16 584
|
27 112
|
33 374
|
3 590
|
(1 335)
|
|
| Cash from Investing Activities |
(2 741)
N/A
|
(2 229)
+19%
|
(1 760)
+21%
|
(1 671)
+5%
|
(810)
+52%
|
(11 648)
-1 338%
|
(4 810)
+59%
|
(7 756)
-61%
|
(39 885)
-414%
|
(31 126)
+22%
|
(43 884)
-41%
|
(41 731)
+5%
|
(9 479)
+77%
|
(8 369)
+12%
|
(91)
+99%
|
(7 866)
-8 591%
|
(21 731)
-176%
|
(28 278)
-30%
|
(22 965)
+19%
|
(23 244)
-1%
|
(10 794)
+54%
|
(4 014)
+63%
|
(2 311)
+42%
|
(2 603)
-13%
|
(4 760)
-83%
|
(9 880)
-108%
|
(17 696)
-79%
|
(20 912)
-18%
|
(17 486)
+16%
|
12 511
N/A
|
23 934
+91%
|
30 701
+28%
|
345
-99%
|
(4 482)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 992
|
2 992
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2 840)
|
(2 840)
|
(1 340)
|
0
|
0
|
23 616
|
14 847
|
15 098
|
24 957
|
6 300
|
14 721
|
6 731
|
(2 566)
|
(2 617)
|
(3 310)
|
13 381
|
23 762
|
22 183
|
18 796
|
13 155
|
12 200
|
2 657
|
(5 180)
|
(6 805)
|
(16 821)
|
(11 137)
|
556
|
1 146
|
(5 268)
|
(16 518)
|
(25 826)
|
(17 320)
|
(4 688)
|
5 701
|
|
| Other |
0
|
0
|
0
|
0
|
11 664
|
0
|
11 664
|
23 074
|
11 371
|
11 371
|
14
|
4 410
|
4 445
|
4 439
|
4 116
|
0
|
4 488
|
5 048
|
(991)
|
5 534
|
1 856
|
1 679
|
4 530
|
0
|
0
|
0
|
2 993
|
0
|
0
|
0
|
(79)
|
(83)
|
(83)
|
(85)
|
|
| Cash from Financing Activities |
(2 840)
N/A
|
(2 840)
N/A
|
(1 340)
+53%
|
0
N/A
|
11 664
N/A
|
23 616
+102%
|
26 511
+12%
|
26 508
0%
|
24 664
-7%
|
17 671
-28%
|
14 735
-17%
|
11 142
-24%
|
1 879
-83%
|
1 822
-3%
|
806
-56%
|
13 354
+1 557%
|
28 250
+112%
|
27 232
-4%
|
17 805
-35%
|
18 689
+5%
|
14 056
-25%
|
4 335
-69%
|
(650)
N/A
|
(2 730)
-320%
|
(13 579)
-397%
|
(8 272)
+39%
|
3 550
N/A
|
4 139
+17%
|
(2 275)
N/A
|
(10 533)
-363%
|
(22 913)
-118%
|
(14 412)
+37%
|
(1 779)
+88%
|
5 616
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
80
|
116
|
70
|
51
|
8
|
22
|
86
|
141
|
110
|
65
|
27
|
98
|
163
|
207
|
96
|
105
|
28
|
126
|
158
|
234
|
318
|
94
|
(144)
|
(162)
|
(118)
|
(282)
|
378
|
932
|
839
|
154
|
(170)
|
(1 366)
|
(968)
|
226
|
|
| Net Change in Cash |
3 323
N/A
|
5 160
+55%
|
(503)
N/A
|
(3 308)
-558%
|
12 656
N/A
|
12 923
+2%
|
24 479
+89%
|
21 516
-12%
|
(10 120)
N/A
|
(9 446)
+7%
|
(25 089)
-166%
|
(24 761)
+1%
|
(8 034)
+68%
|
(3 447)
+57%
|
4 835
N/A
|
7 280
+51%
|
7 177
-1%
|
(3 797)
N/A
|
(1 501)
+60%
|
(7 554)
-403%
|
1 138
N/A
|
4 090
+260%
|
(5 159)
N/A
|
10 658
N/A
|
536
-95%
|
(1 754)
N/A
|
11 895
N/A
|
1 430
-88%
|
(1 699)
N/A
|
26 007
N/A
|
25 399
-2%
|
45 602
+80%
|
26 059
-43%
|
13 827
-47%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7 012
N/A
|
7 690
+10%
|
713
-91%
|
(2 323)
N/A
|
(137)
+94%
|
(683)
-399%
|
871
N/A
|
856
-2%
|
(14 865)
N/A
|
1 418
N/A
|
1 412
0%
|
2 437
+73%
|
14 327
+488%
|
318
-98%
|
1 317
+315%
|
(1 574)
N/A
|
(2 676)
-70%
|
(12 294)
-359%
|
(6 614)
+46%
|
(11 667)
-76%
|
(11 261)
+3%
|
1 102
N/A
|
(4 357)
N/A
|
14 165
N/A
|
16 278
+15%
|
13 956
-14%
|
22 086
+58%
|
12 888
-42%
|
13 843
+7%
|
19 802
+43%
|
21 371
+8%
|
28 005
+31%
|
25 215
-10%
|
9 319
-63%
|
|